hamilton blake limited
hamilton blake limited Company Information
Company Number
06002834
Next Accounts
Dec 2025
Directors
Shareholders
stephen barnett
craig hazelhurst-jeavons
View AllGroup Structure
View All
Industry
Tax consultancy
Registered Address
9-10 plowright place, swaffham, norfolk, PE37 7LQ
Website
http://hb-tax.co.ukhamilton blake limited Estimated Valuation
Pomanda estimates the enterprise value of HAMILTON BLAKE LIMITED at £785.3k based on a Turnover of £866.1k and 0.91x industry multiple (adjusted for size and gross margin).
hamilton blake limited Estimated Valuation
Pomanda estimates the enterprise value of HAMILTON BLAKE LIMITED at £791.8k based on an EBITDA of £127.7k and a 6.2x industry multiple (adjusted for size and gross margin).
hamilton blake limited Estimated Valuation
Pomanda estimates the enterprise value of HAMILTON BLAKE LIMITED at £1.6m based on Net Assets of £388.2k and 4.19x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hamilton Blake Limited Overview
Hamilton Blake Limited is a live company located in norfolk, PE37 7LQ with a Companies House number of 06002834. It operates in the tax consultancy sector, SIC Code 69203. Founded in November 2006, it's largest shareholder is stephen barnett with a 99% stake. Hamilton Blake Limited is a established, small sized company, Pomanda has estimated its turnover at £866.1k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hamilton Blake Limited Health Check
Pomanda's financial health check has awarded Hamilton Blake Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
3 Weak
Size
annual sales of £866.1k, make it larger than the average company (£212k)
- Hamilton Blake Limited
£212k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.2%)
- Hamilton Blake Limited
8.2% - Industry AVG
Production
with a gross margin of 80.3%, this company has a comparable cost of product (80.3%)
- Hamilton Blake Limited
80.3% - Industry AVG
Profitability
an operating margin of 13.1% make it more profitable than the average company (6.2%)
- Hamilton Blake Limited
6.2% - Industry AVG
Employees
with 8 employees, this is above the industry average (4)
8 - Hamilton Blake Limited
4 - Industry AVG
Pay Structure
on an average salary of £50.9k, the company has an equivalent pay structure (£50.9k)
- Hamilton Blake Limited
£50.9k - Industry AVG
Efficiency
resulting in sales per employee of £108.3k, this is more efficient (£87.7k)
- Hamilton Blake Limited
£87.7k - Industry AVG
Debtor Days
it gets paid by customers after 117 days, this is near the average (108 days)
- Hamilton Blake Limited
108 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Hamilton Blake Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Hamilton Blake Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 17 weeks, this is less cash available to meet short term requirements (24 weeks)
17 weeks - Hamilton Blake Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.1%, this is a higher level of debt than the average (54.9%)
68.1% - Hamilton Blake Limited
54.9% - Industry AVG
HAMILTON BLAKE LIMITED financials
Hamilton Blake Limited's latest turnover from March 2024 is estimated at £866.1 thousand and the company has net assets of £388.2 thousand. According to their latest financial statements, Hamilton Blake Limited has 8 employees and maintains cash reserves of £103.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 8 | 8 | 8 | 8 | 9 | 12 | 10 | 8 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 339,260 | 353,294 | 323,337 | 346,343 | 313,318 | 215,614 | 216,462 | 10,505 | 2,055 | 2,740 | 3,654 | 3,912 | 5,216 | 5,084 | 2,861 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 400,000 | 400,000 | |||||||||||||
| Debtors (Due After 1 year) | 60,000 | ||||||||||||||
| Total Fixed Assets | 739,260 | 813,294 | 323,337 | 346,343 | 313,318 | 215,614 | 216,462 | 10,505 | 2,055 | 2,740 | 3,654 | 3,912 | 5,216 | 5,084 | 2,861 |
| Stock & work in progress | 193,000 | 58,130 | 10,000 | 57,400 | 25,000 | 15,000 | |||||||||
| Trade Debtors | 279,578 | 314,119 | 349,180 | 306,792 | 440,334 | 441,535 | 798,285 | 102,740 | 408,314 | 166,902 | 195,916 | 151,333 | 43,890 | 26,489 | 34,410 |
| Group Debtors | 42,292 | ||||||||||||||
| Misc Debtors | 95,769 | 259,135 | 408,567 | 147,669 | 67,974 | 200,000 | 340,602 | ||||||||
| Cash | 103,104 | 8,455 | 107,248 | 90,869 | 41,885 | 147,503 | 46,300 | 40,000 | 67,015 | 55,980 | 77,857 | 2,808 | |||
| misc current assets | 295,000 | 295,000 | 295,000 | 432,395 | 250,000 | 273,000 | 225,000 | 246,976 | 121,976 | 30,000 | |||||
| total current assets | 478,451 | 581,709 | 1,052,747 | 899,001 | 894,177 | 883,420 | 1,230,680 | 840,845 | 681,314 | 631,202 | 541,022 | 350,324 | 187,270 | 129,346 | 52,218 |
| total assets | 1,217,711 | 1,395,003 | 1,376,084 | 1,245,344 | 1,207,495 | 1,099,034 | 1,447,142 | 851,350 | 683,369 | 633,942 | 544,676 | 354,236 | 192,486 | 134,430 | 55,079 |
| Bank overdraft | 293,541 | 159,552 | 305,657 | 171,308 | 260,280 | 120,186 | |||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 4,915 | 16,149 | 11,039 | 12,936 | 213,740 | 167,126 | 82,471 | 144,940 | 59,366 | 69,171 | 110,948 | 30,879 | |||
| Group/Directors Accounts | 693 | ||||||||||||||
| other short term finances | 2,552 | 1,980 | 506 | 1,143 | 1,639 | ||||||||||
| hp & lease commitments | 1,954 | 3,020 | 2,602 | ||||||||||||
| other current liabilities | 21,454 | 219,374 | 127,149 | 160,363 | 165,364 | 187,148 | 84,192 | ||||||||
| total current liabilities | 314,995 | 386,393 | 452,889 | 346,236 | 442,325 | 309,666 | 213,740 | 84,192 | 167,126 | 82,471 | 144,940 | 59,366 | 69,171 | 110,948 | 30,879 |
| loans | 514,511 | 639,532 | 660,474 | 644,881 | 505,148 | 673,852 | 499,659 | 442,631 | |||||||
| hp & lease commitments | 1,954 | 4,974 | |||||||||||||
| Accruals and Deferred Income | 152,468 | ||||||||||||||
| other liabilities | 630,053 | 255,357 | 10,000 | 20,000 | 20,000 | ||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 514,511 | 639,532 | 660,474 | 646,835 | 510,122 | 673,852 | 782,521 | 499,659 | 255,357 | 442,631 | 10,000 | 20,000 | 20,000 | ||
| total liabilities | 829,506 | 1,025,925 | 1,113,363 | 993,071 | 952,447 | 983,518 | 996,261 | 583,851 | 422,483 | 525,102 | 144,940 | 59,366 | 79,171 | 130,948 | 50,879 |
| net assets | 388,205 | 369,078 | 262,721 | 252,273 | 255,048 | 115,516 | 450,881 | 267,499 | 260,886 | 108,840 | 399,736 | 294,870 | 113,315 | 3,482 | 4,200 |
| total shareholders funds | 388,205 | 369,078 | 262,721 | 252,273 | 255,048 | 115,516 | 450,881 | 267,499 | 260,886 | 108,840 | 399,736 | 294,870 | 113,315 | 3,482 | 4,200 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 14,597 | 19,432 | 24,445 | 32,114 | 21,106 | 914 | 1,827 | 1,304 | 1,739 | 1,695 | 954 | ||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | -193,000 | 134,870 | 58,130 | -47,400 | 32,400 | 10,000 | 15,000 | ||||||||
| Debtors | -257,907 | -124,493 | 260,994 | -11,555 | -133,227 | -156,750 | 354,943 | 35,028 | 241,412 | -29,014 | 195,916 | 107,443 | 17,401 | -7,921 | 34,410 |
| Creditors | -4,915 | -11,234 | 5,110 | -1,897 | 12,936 | -213,740 | 213,740 | -167,126 | 84,655 | -62,469 | 144,940 | -9,805 | -41,777 | 80,069 | 30,879 |
| Accruals and Deferred Income | -197,920 | 92,225 | -33,214 | -5,001 | -21,784 | 34,680 | 68,276 | 84,192 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 400,000 | ||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -693 | 693 | |||||||||||||
| Other Short Term Loans | -2,552 | 572 | 1,474 | -637 | -496 | 1,639 | |||||||||
| Long term loans | -125,021 | -20,942 | 15,593 | 139,733 | -168,704 | 673,852 | -499,659 | 499,659 | -442,631 | 442,631 | |||||
| Hire Purchase and Lease Commitments | -1,954 | -3,020 | -2,602 | 7,576 | |||||||||||
| other long term liabilities | -630,053 | 630,053 | -255,357 | 255,357 | -10,000 | -10,000 | 20,000 | ||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 94,649 | 8,455 | -107,248 | 16,379 | 48,984 | 41,885 | -147,503 | 147,503 | -46,300 | 6,300 | 40,000 | 11,035 | -21,877 | 75,049 | 2,808 |
| overdraft | 133,989 | -146,105 | 134,349 | -88,972 | 140,094 | 120,186 | |||||||||
| change in cash | -39,340 | 154,560 | -241,597 | 105,351 | -91,110 | -78,301 | -147,503 | 147,503 | -46,300 | 6,300 | 40,000 | 11,035 | -21,877 | 75,049 | 2,808 |
hamilton blake limited Credit Report and Business Information
Hamilton Blake Limited Competitor Analysis
Perform a competitor analysis for hamilton blake limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in PE37 area or any other competitors across 12 key performance metrics.
hamilton blake limited Ownership
HAMILTON BLAKE LIMITED group structure
Hamilton Blake Limited has no subsidiary companies.
Ultimate parent company
HAMILTON BLAKE LIMITED
06002834
hamilton blake limited directors
Hamilton Blake Limited currently has 1 director, Mr Darryl Hazelhurst-Jeavons serving since Nov 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Darryl Hazelhurst-Jeavons | United Kingdom | 43 years | Nov 2006 | - | Director |
P&L
March 2024turnover
866.1k
-26%
operating profit
113.1k
0%
gross margin
80.3%
-2.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
388.2k
+0.05%
total assets
1.2m
-0.13%
cash
103.1k
+11.19%
net assets
Total assets minus all liabilities
hamilton blake limited company details
company number
06002834
Type
Private limited with Share Capital
industry
69203 - Tax consultancy
incorporation date
November 2006
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
dhj tax consultancy limited (May 2011)
darryl hazelhurst-jeavons limited (March 2007)
accountant
-
auditor
-
address
9-10 plowright place, swaffham, norfolk, PE37 7LQ
Bank
-
Legal Advisor
-
hamilton blake limited Charges & Mortgages
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We found 3 charges/mortgages relating to hamilton blake limited. Currently there are 2 open charges and 1 have been satisfied in the past.
hamilton blake limited Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for HAMILTON BLAKE LIMITED. This can take several minutes, an email will notify you when this has completed.
hamilton blake limited Companies House Filings - See Documents
| date | description | view/download |
|---|
